tickdelta
Sign in

Tickdelta is free for now. Sign up and get Pro free

← Filings of MOS

Tables in the 10-Q of MOSAIC CO

33 tables with numbers, filed Nov 5, 2025. Each one downloads as a CSV for Excel or Google Sheets, with the filing's address in the last row. Only the layout is tidied (a "$" or ")" in a cell of its own is joined to its number); no value is changed. Open the filing on sec.gov ↗

Table 1 after “shares of Common Stock as of October 31, 2025.”

Download CSV
Table of Contents
PART I.FINANCIAL INFORMATION
Item 1.Financial Statements1
Condensed Consolidated Statements of Earnings1
Condensed Consolidated Statements of Comprehensive Income (Loss)2
Condensed Consolidated Balance Sheets3
Condensed Consolidated Statements of Cash Flows4
Condensed Consolidated Statements of Equity6

First 8 of 20 rows. The CSV has all of them.

Table 2 after “(Unaudited)”

Download CSV
Three months endedNine months ended
September 30, 2025September 30, 2024September 30, 2025September 30, 2024
Net sales$3,452.1$2,810.9$9,078.7$8,306.9
Cost of goods sold2,899.82,394.17,519.47,096.9
Gross margin552.3416.81,559.31,210.0
Selling, general and administrative expenses125.5148.2415.3383.4
Other operating expense87.0153.2221.3305.0
Operating earnings339.8115.4922.7521.6

First 8 of 22 rows. The CSV has all of them.

Table 3 after “(Unaudited)”

Download CSV
Three months endedNine months ended
September 30, 2025September 30, 2024September 30, 2025September 30, 2024
Net earnings (loss) including noncontrolling interest$424.1$130.7$1,093.8$36.3
Other comprehensive income (loss), net of tax
Foreign currency translation (loss) gain(4.8)104.6343.1(161.6)
Net actuarial (loss) gain and prior service cost(1.7)0.4(2.5)1.8
Realized (loss) gain on interest rate swap(0.1)—(0.1)—
Net gain on marketable securities held in trust fund5.813.721.40.8

First 8 of 12 rows. The CSV has all of them.

Table 4 after “(Unaudited)”

Download CSV
September 30, 2025December 31, 2024
Assets
Current assets:
Cash and cash equivalents$153.3$272.8
Receivables, net, including affiliate receivables of $113.9 and $109.9, respectively1,060.41,113.3
Inventories3,279.12,548.4
Other current assets583.0563.8
Total current assets5,075.84,498.3

First 8 of 35 rows. The CSV has all of them.

Table 5 after “(Unaudited)”

Download CSV
Nine months ended
September 30, 2025September 30, 2024
Cash Flows from Operating Activities:
Net earnings including noncontrolling interests$1,093.8$36.3
Adjustments to reconcile net earnings including noncontrolling interests to net cash provided by operating activities:
Depreciation, depletion and amortization781.7743.4
Deferred and other income taxes55.736.2
Equity in net (earnings) of nonconsolidated companies, net of dividends(1.8)(49.2)

First 8 of 49 rows. The CSV has all of them.

Table 6 after “(Unaudited)”

Download CSV
Nine months ended
September 30, 2025September 30, 2024
Reconciliation of cash, cash equivalents and restricted cash reported within the unaudited condensed consolidated balance sheets to the unaudited condensed consolidated statements of cash flows:
Cash and cash equivalents$153.3$301.6
Restricted cash in other current assets8.015.1
Restricted cash in other assets16.015.4
Total cash, cash equivalents and restricted cash shown in the unaudited condensed consolidated statement of cash flows$177.3$332.1
Supplemental Disclosure of Cash Flow Information:

First 8 of 11 rows. The CSV has all of them.

Table 7 after “(Unaudited)”

Download CSV
Mosaic Shareholders
SharesDollars
Common StockCommon StockCapital in Excess of Par ValueRetained EarningsAccumulated Other Comprehensive (Loss)Noncontrolling InterestsTotal Equity
Balance as of June 30, 2024319.6$3.2$—$13,906.8$(2,229.4)$149.5$11,830.1
Total comprehensive (loss) income———122.2118.29.0249.4
Stock based compensation——5.5———5.5
Share repurchases, including tax of $0.5 million(1.8)—(3.9)(46.6)——(50.5)
Dividends ($0.21 per share)———(67.4)——(67.4)

First 8 of 32 rows. The CSV has all of them.

Table 8 after “tional information concerning selected balance sheet accounts:”

Download CSV
September 30, 2025December 31, 2024
Other current assets
Income and other taxes receivable$243.9$234.9
Prepaid expenses219.2299.8
Other119.929.1
$583.0$563.8
Other assets
Restricted cash$16.0$17.3

First 8 of 32 rows. The CSV has all of them.

Table 9 after “The following is a reconciliation of the numerator and denominator for the basic and diluted EPS computations:”

Download CSV
Three Months Ended September 30,Nine Months Ended September 30,
2025202420252024
Net income (loss) attributable to Mosaic$411.4$122.2$1,060.2$5.9
Basic weighted average number of shares outstanding317.4318.4317.2320.6
Dilutive impact of share-based awards2.01.01.61.0
Diluted weighted average number of shares outstanding319.4319.4318.8321.6
Basic net income (loss) per share attributable to Mosaic$1.30$0.38$3.34$0.02
Diluted net income (loss) per share attributable to Mosaic$1.29$0.38$3.33$0.02

Table 10 after “Inventories consist of the following:”

Download CSV
September 30, 2025December 31, 2024
Raw materials$214.8$148.6
Work in process1,107.2941.1
Finished goods1,681.61,239.8
Final price deferred(a)50.153.5
Operating materials and supplies225.4165.4
$3,279.1$2,548.4

Table 11 after “10”

Download CSV
PotashMosaic FertilizantesCorporate, Eliminations and OtherTotal
Balance as of December 31, 2024$955.4$93.6$12.1$1,061.1
Foreign currency translation27.23.5—30.7
Balance as of September 30, 2025$982.6$97.1$12.1$1,091.8

Table 12 after “11”

Download CSV
September 30, 2025
Amortized CostGross Unrealized GainsGross Unrealized LossesFair Value
Level 1
Cash and cash equivalents$2.5$—$—$2.5
Level 2
Corporate debt securities218.13.9(3.1)218.9
Municipal bonds212.03.4(1.5)213.9
U.S. government bonds291.07.9—298.9

First 8 of 18 rows. The CSV has all of them.

Table 13 after “:”

Download CSV
September 30, 2025December 31, 2024
(in millions)Fair ValueGross Unrealized LossesFair ValueGross Unrealized Losses
Securities that have been in a continuous loss position for less than 12 months:
Corporate debt securities$8.7$—$53.4$(0.7)
Municipal bonds14.3(0.2)102.4(1.7)
U.S. government bonds9.4—280.9(7.8)
$32.4$(0.2)$436.7$(10.2)
Securities that have been in a continuous loss position for more than 12 months:

First 8 of 11 rows. The CSV has all of them.

Table 14 after “The following table summarizes the balance by contractual maturity of the available-for-sale debt securities invested by the RCRA Trusts as ”

Download CSV
September 30, 2025
Due in one year or less$9.8
Due after one year through five years242.3
Due after five years through ten years425.7
Due after ten years53.9
Total debt securities$731.7

Table 15 after “A reconciliation of our AROs is as follows:”

Download CSV
(in millions)September 30, 2025December 31, 2024
AROs, beginning of period$2,572.2$2,213.4
Liabilities incurred16.229.8
Liabilities settled(217.2)(253.8)
Accretion expense97.5111.2
Revisions in estimated cash flows70.0541.4
Foreign currency translation40.1(69.8)
Reclass to held for sale(39.9)—

First 8 of 11 rows. The CSV has all of them.

Table 16 after “The following is the total absolute notional volume associated with our outstanding derivative instruments:”

Download CSV
(in millions of Units)September 30, 2025December 31, 2024
Derivative InstrumentDerivative CategoryUnit of Measure
Foreign currency derivativesForeign currencyUS Dollars660.11,377.3
Natural gas derivativesCommodityMMbtu1.42.5

Table 17 after “The carrying amounts and estimated fair values of our financial instruments are as follows:”

Download CSV
September 30, 2025December 31, 2024
Carrying AmountFair ValueCarrying AmountFair Value
Cash and cash equivalents$153.3$153.3$272.8$272.8
Accounts receivable1,060.41,060.41,113.31,113.3
Equity securities1,894.51,894.51,486.81,486.8
Accounts payable1,215.01,215.01,156.51,156.5
Structured accounts payable arrangements402.5402.5402.3402.3
Short-term debt1,153.71,153.7847.1847.1

First 8 of 9 rows. The CSV has all of them.

Table 18 after “The following table sets forth the changes in AOCI, net of tax, by component during the three and nine months ended September 30, 2025 and S”

Download CSV
Foreign Currency Translation Gain (Loss)Net Actuarial Gain and Prior Service CostAmortization of Gain on Interest Rate SwapNet Gain (Loss) on Marketable Securities Held in TrustTotal
Three Months Ended September 30, 2025
Balance at June 30, 2025$(2,075.2)$(22.9)$8.0$1.0$(2,089.1)
Other comprehensive income (loss)(4.8)0.3(0.1)7.52.9
Tax (expense) benefit—(2.0)—(1.7)(3.7)
Other comprehensive income (loss), net of tax(4.8)(1.7)(0.1)5.8(0.8)
Other comprehensive income (loss) attributable to noncontrolling interest(0.7)———(0.7)
Balance as of September 30, 2025$(2,080.7)$(24.6)$7.9$6.8$(2,090.6)

First 8 of 29 rows. The CSV has all of them.

Table 19 after “The Condensed Consolidated Statements of Earnings included the following transactions with our non-consolidated companies:”

Download CSV
Three Months Ended September 30,Nine Months Ended September 30,
2025202420252024
Transactions with related parties included in net sales(a)$372.3$223.8$923.0$694.4
Transactions with related parties included in cost of goods sold(b)380.2306.8782.3869.5

Table 20 after “Segment information for the three and nine months ended September 30, 2025 and 2024 was as follows:”

Download CSV
PhosphatePotashMosaic FertilizantesCorporate, Eliminations and Other(a)Total
Three months ended September 30, 2025
Net sales to external customers$1,046.7$698.8$1,592.2$114.4$3,452.1
Intersegment net sales243.5(4.0)—(239.5)—
Net sales1,290.2694.81,592.2(125.1)3,452.1
Cost of goods sold(b)1,146.3458.91,409.8(115.2)2,899.8
Gross margin143.9235.9182.4(9.9)552.3
Canadian resource taxes—86.8——86.8

First 8 of 25 rows. The CSV has all of them.

Table 21 after “23”

Download CSV
Capital expenditures126.561.251.61.5240.8
Depreciation, depletion and amortization expense117.768.439.911.9237.9
Nine months ended September 30, 2025
Net sales to external customers$2,996.1$1,980.7$3,700.9$401.0$9,078.7
Intersegment net sales565.7(5.2)—(560.5)—
Net sales3,561.81,975.53,700.9(159.5)9,078.7
Cost of goods sold(b)3,147.61,361.63,229.8(219.6)7,519.4
Gross margin414.2613.9471.160.11,559.3

First 8 of 31 rows. The CSV has all of them.

Table 22 after “Financial information relating to our operations by geographic area is as follows:”

Download CSV
Three Months Ended September 30,Nine Months Ended September 30,
(in millions)2025202420252024
Net sales(a):
Brazil$1,527.5$1,350.8$3,586.1$3,241.5
Canpotex(b)368.0217.3901.8660.1
China91.4149.7349.0386.5
Canada63.368.2269.2357.4
Japan34.833.790.7103.1

First 8 of 21 rows. The CSV has all of them.

Table 23 after “Net sales by product type are as follows:”

Download CSV
Three Months Ended September 30,Nine Months Ended September 30,
(in millions)2025202420252024
Sales by product type:
Phosphate Crop Nutrients$952.0$810.4$2,577.1$2,201.0
Potash Crop Nutrients888.0656.82,145.92,171.2
Crop Nutrient Blends413.4361.91,022.41,022.0
Performance Products(a)729.6620.51,986.21,602.0
Phosphate Rock37.028.096.7106.5

First 8 of 10 rows. The CSV has all of them.

Table 24 after “26”

Download CSV
Three months endedNine months ended
September 30,2025-2024September 30,2025-2024
(in millions, except per share data)20252024ChangePercent20252024ChangePercent
Net sales$3,452.1$2,810.9$641.223%$9,078.7$8,306.9$771.89%
Cost of goods sold2,899.82,394.1505.721%7,519.47,096.9422.56%
Gross margin552.3416.8135.533%1,559.31,210.0349.329%
Gross margin percentage16%15%17%15%
Selling, general and administrative expenses125.5148.2(22.7)(15)%415.3383.431.98%

First 8 of 22 rows. The CSV has all of them.

Table 25 after “The following table summarizes the Phosphate segment’s net sales, gross margin, sales volume, selling prices and raw material prices:”

Download CSV
Three months endedNine months ended
September 30,2025-2024September 30,2025-2024
(in millions, except price per tonne or unit)20252024ChangePercent20252024ChangePercent
Net sales:
North America$1,088.5$814.9$273.634%$3,047.0$2,840.5$206.57%
International201.7190.411.36%514.8513.01.80%
Total1,290.21,005.3284.928%3,561.83,353.5208.36%
Cost of goods sold1,146.3863.0283.333%3,147.62,898.1249.59%

First 8 of 24 rows. The CSV has all of them.

Table 26 after “The following table summarizes the Potash segment’s net sales, gross margin, sales volume and selling price:”

Download CSV
Three months endedNine months ended
September 30,2025-2024September 30,2025-2024
(in millions, except price per tonne or unit)20252024ChangePercent20252024ChangePercent
Net sales:
North America$320.4$284.1$36.313%$1,039.5$1,128.3$(88.8)(8)%
International374.4241.6132.855%936.0703.6232.433%
Total694.8525.7169.132%1,975.51,831.9143.68%
Cost of goods sold458.9403.855.114%1,361.61,311.949.74%

First 8 of 18 rows. The CSV has all of them.

Table 27 after “The following table summarizes the Mosaic Fertilizantes segment’s net sales, gross margin, sales volume and selling price.”

Download CSV
Three months endedNine months ended
September 30,2025-2024September 30,2025-2024
(in millions, except price per tonne or unit)20252024ChangePercent20252024ChangePercent
Net Sales$1,592.2$1,399.2$193.014%$3,700.9$3,334.5$366.411%
Cost of goods sold1,409.81,271.3138.511%3,229.83,029.6200.27%
Gross margin$182.4$127.9$54.543%$471.1$304.9$166.255%
Gross margin as a percent of net sales11%9%13%9%
Sales volume (in thousands of metric tonnes)

First 8 of 24 rows. The CSV has all of them.

Table 28 after “Other Income Statement Items”

Download CSV
Three months endedNine months ended
September 30,2025-2024September 30,2025-2024
(in millions)20252024ChangePercent20252024ChangePercent
Selling, general and administrative expenses$125.5$148.2$(22.7)(15)%$415.3$383.4$31.98%
Other operating expense87.0153.2(66.2)(43)%221.3305.0(83.7)(27)%
Interest expense(59.3)(50.6)(8.7)17%(177.7)(170.0)(7.7)5%
Interest income13.78.94.854%38.433.94.513%
Interest expense, net(45.6)(41.7)(3.9)9%(139.3)(136.1)(3.2)2%

First 8 of 12 rows. The CSV has all of them.

Table 29 after “Provision for Income Taxes”

Download CSV
Three months endedEffective Tax RateProvision for Income Taxes
September 30, 202529.3%$175.5
September 30, 202427.6%$48.0
Nine months endedEffective Tax RateProvision for Income Taxes
September 30, 202526.1%$384.8
September 30, 2024122.3%$152.9

Table 30 after “The following table represents a comparison of the net cash provided by operating activities, net cash used in investing activities, and net”

Download CSV
(in millions)Nine months ended
September 30,2025-2024
Cash Flow20252024ChangePercent
Net cash provided by operating activities$880.9$1,079.9$(199.0)(18)%
Net cash used in investing activities(1,022.2)(984.5)(37.7)4%
Net cash used in financing activities(9.4)(168.6)159.2(94)%

Table 31 after “As of September 30, 2025 and December 31, 2024, the fair value of our major foreign currency exchange contracts was $0.5 million and $(82.6)”

Download CSV
(in millions US$)As of September 30, 2025As of December 31, 2024
Expected Maturity DateFair ValueExpected Maturity DateFair Value
Years ending December 31,Years ending December 31,
20252026202720252026
Foreign Currency Exchange Forwards
Canadian Dollar$—$(32.6)
Notional (million US$) - short Canadian dollars$56.8$—$—$51.6$—
Weighted Average Rate - Canadian dollar to U.S. dollar1.4077——1.3771—

First 8 of 24 rows. The CSV has all of them.

Table 32 after “The table below provides information about our natural gas derivatives which are used to manage the risk related to significant price change”

Download CSV
(in millions)As of September 30, 2025As of December 31, 2024
Expected Maturity DateExpected Maturity Date
Years ending December 31,Years ending December 31,
20252026Fair Value20252026Fair Value
Natural Gas Swaps$(0.5)$(1.8)
Notional (million MMBtu) - long0.60.92.5—
Weighted Average Rate (US$/MMBtu)$2.49$2.49$2.73$0.00
Total Fair Value$(0.5)$(1.8)

Table 33 after “The following Exhibits are being filed herewith.”

Download CSV
Exhibit Index
Exhibit NoDescriptionIncorporated Herein by Reference toFiled with Electronic Submission
31.1Certification Required by Rule 13a-14(a).X
31.2Certification Required by Rule 13a-14(a).X
32.1Certification Required by Rule 13a-14(b) and Section 1350 of Chapter 63 of Title 18 of the United States Code.X
32.2Certification Required by Rule 13a-14(b) and Section 1350 of Chapter 63 of Title 18 of the United States Code.X
95Mine Safety DisclosuresX
101.INSInline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document)X

First 8 of 14 rows. The CSV has all of them.